XML 72 R33.htm IDEA: XBRL DOCUMENT v3.22.0.1
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Equity-Based Compensation  
Schedule of recorded compensation expense related to incentive units, stock options, and restricted common stock

During the years ended December 31, 2021 and 2020, the Company recorded compensation expense related to incentive units, stock options and restricted common stock for employees and non-employees, which was allocated as follows in the consolidated statements of operations and comprehensive loss (in thousands):

Year Ended December 31, 

    

2021

    

2020

Research and development expense

$

1,290

$

332

General and administrative expense

 

3,668

 

964

Total equity-based compensation expense

$

4,958

$

1,296

Summary of stock option activity

    

    

Weighted  

    

Average 

Remaining 

Aggregate 

Weighted  

Contractual

Intrinsic 

Number of 

Average 

  Term 

Value 

    

Stock Options

    

Exercise Price

    

(In years)

    

(In thousands)

Outstanding as of December 31, 2020

 

810,358

 

$

5.51

 

9.52

$

Granted

 

3,786,967

8.93

 

  

 

  

Exercised

 

(47,900)

 

5.90

 

  

 

  

Cancelled/forfeited

 

(460,969)

 

6.22

 

  

 

  

Outstanding as of December 31, 2021

 

4,088,456

 

8.59

 

9.13

$

30,291

Exercisable as of December 31, 2021

 

717,562

 

6.22

 

8.08

$

7,019

Vested and expected to vest as of December 31, 2021

 

4,088,456

 

8.59

 

9.13

$

30,291

Schedule of assumptions used in determining the fair value of options granted to employees

Year Ended December 31, 

2021

    

2020

Risk-free interest rate

0.63 – 1.39

%  

    

0.16 – 0.36

%  

Expected dividend yield

0

%

 

0

%

Expected term (in years)

5.52 – 10.00

 

2.25 – 6.08

Expected volatility

80.55 – 85.26

%

 

78.84 – 96.73

%

Schedule of company's restricted stock activity

    

Number

    

Weighted

of Shares

Average

of Restricted

Grant Date

    

Stock

    

Fair Value

Unvested as of December 31, 2020

283,969

$

5.51

Vested

(103,192)

5.51

Canceled/Forfeited

 

(70,202)

 

5.51

Unvested as of December 31, 2021

 

110,575

 

5.51

Summary of the Company's incentive unit activity

Weighted-average 

Weighted-average 

Number of  

threshold price 

fair value 

    

units

    

per unit

    

per unit

Outstanding at December 31, 2019

 

571,712

$

0.95

$

1.05

Granted

 

512,095

 

1.43

 

3.61

Forfeited

 

(2,949)

 

0.86

 

0.57

Exchanged for restricted common stock pursuant to the Reorganization

 

(1,080,858)

 

1.14

 

2.28

Outstanding at December 31, 2020

 

 

  

 

  

Summary of vested incentive units

    

Number of 

 units

Vested at December 31, 2019

 

187,773

Vested immediately prior to the Reorganization

 

118,099

Vested as of the Reorganization

 

305,872

Schedule of assumptions which estimate the fair value of incentive units

The fair value of the incentive units issued was determined using a Black-Scholes option pricing model with the following assumptions (weighted-average):

Year Ended

December 31, 

    

2020

Grant date price per common unit

$

4.47

Threshold price per incentive unit

$

1.43

Risk-free interest rate

 

0.74

%  

Expected dividend yield

 

0.00

%  

Expected term (years)

 

6.0

Expected volatility

 

69.30

%